[KSENG] YoY Quarter Result on 30-Sep-2015 [#3]

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Quarter Result
Revenue	224,586	281,192	262,022	242,526	298,476	226,618	242,364	-1.26%
YoY %	-20.13%	7.32%	8.04%	-18.75%	31.71%	-6.50%	-	-
Horiz. %	92.66%	116.02%	108.11%	100.07%	123.15%	93.50%	100.00%	-
PBT	30,486	15,368	49,254	124,748	59,074	48,771	17,434	9.75%
YoY %	98.37%	-68.80%	-60.52%	111.17%	21.13%	179.75%	-	-
Horiz. %	174.87%	88.15%	282.52%	715.54%	338.84%	279.75%	100.00%	-
Tax	-23,722	-4,419	-7,009	-6,513	-12,227	-7,936	1,913	-
YoY %	-436.82%	36.95%	-7.62%	46.73%	-54.07%	-514.85%	-	-
Horiz. %	-1,240.04%	-231.00%	-366.39%	-340.46%	-639.15%	-414.85%	100.00%	-
NP	6,764	10,949	42,245	118,235	46,847	40,835	19,347	-16.06%
YoY %	-38.22%	-74.08%	-64.27%	152.39%	14.72%	111.07%	-	-
Horiz. %	34.96%	56.59%	218.35%	611.13%	242.14%	211.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,349	11,646	41,292	116,737	46,916	42,559	19,068	-16.74%
YoY %	-45.48%	-71.80%	-64.63%	148.82%	10.24%	123.20%	-	-
Horiz. %	33.30%	61.08%	216.55%	612.21%	246.05%	223.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	77.81%	28.75%	14.23%	5.22%	20.70%	16.27%	-10.97%	-
YoY %	170.64%	102.04%	172.61%	-74.78%	27.23%	248.31%	-	-
Horiz. %	-709.30%	-262.08%	-129.72%	-47.58%	-188.70%	-148.31%	100.00%	-
Total Cost	217,822	270,243	219,777	124,291	251,629	185,783	223,017	-0.39%
YoY %	-19.40%	22.96%	76.82%	-50.61%	35.44%	-16.70%	-	-
Horiz. %	97.67%	121.18%	98.55%	55.73%	112.83%	83.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,242,119	2,332,207	2,134,651	2,142,458	1,977,399	1,915,515	1,809,477	3.63%
YoY %	-3.86%	9.25%	-0.36%	8.35%	3.23%	5.86%	-	-
Horiz. %	123.91%	128.89%	117.97%	118.40%	109.28%	105.86%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	-	14,374	21,562	21,604	14,407	18,002	14,418	-
YoY %	-	-33.34%	-0.19%	49.95%	-19.97%	24.86%	-	-
Horiz. %	-	99.69%	149.55%	149.84%	99.92%	124.86%	100.00%	-
Div Payout %	-	123.43%	52.22%	18.51%	30.71%	42.30%	75.61%	-
YoY %	-	136.37%	182.12%	-39.73%	-27.40%	-44.06%	-	-
Horiz. %	-	163.25%	69.06%	24.48%	40.62%	55.94%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	2,242,119	2,332,207	2,134,651	2,142,458	1,977,399	1,915,515	1,809,477	3.63%
YoY %	-3.86%	9.25%	-0.36%	8.35%	3.23%	5.86%	-	-
Horiz. %	123.91%	128.89%	117.97%	118.40%	109.28%	105.86%	100.00%	-
NOSH	361,477	361,477	361,477	360,077	361,477	360,059	360,453	0.04%
YoY %	0.00%	0.00%	0.39%	-0.39%	0.39%	-0.11%	-	-
Horiz. %	100.28%	100.28%	100.28%	99.90%	100.28%	99.89%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	3.01%	3.89%	16.12%	48.75%	15.70%	18.02%	7.98%	-
YoY %	-22.62%	-75.87%	-66.93%	210.51%	-12.87%	125.81%	-	-
Horiz. %	37.72%	48.75%	202.01%	610.90%	196.74%	225.81%	100.00%	-
ROE	0.28%	0.50%	1.93%	5.45%	2.37%	2.22%	1.05%	-
YoY %	-44.00%	-74.09%	-64.59%	129.96%	6.76%	111.43%	-	-
Horiz. %	26.67%	47.62%	183.81%	519.05%	225.71%	211.43%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	62.50	78.25	72.91	67.35	82.87	62.94	67.24	-1.21%
YoY %	-20.13%	7.32%	8.26%	-18.73%	31.67%	-6.40%	-	-
Horiz. %	92.95%	116.37%	108.43%	100.16%	123.25%	93.60%	100.00%	-
EPS	1.77	3.24	11.49	32.42	13.03	11.82	5.29	-16.67%
YoY %	-45.37%	-71.80%	-64.56%	148.81%	10.24%	123.44%	-	-
Horiz. %	33.46%	61.25%	217.20%	612.85%	246.31%	223.44%	100.00%	-
DPS	0.00	4.00	6.00	6.00	4.00	5.00	4.00	-
YoY %	0.00%	-33.33%	0.00%	50.00%	-20.00%	25.00%	-	-
Horiz. %	0.00%	100.00%	150.00%	150.00%	100.00%	125.00%	100.00%	-
NAPS	6.24	6.49	5.94	5.95	5.49	5.32	5.02	3.69%
YoY %	-3.85%	9.26%	-0.17%	8.38%	3.20%	5.98%	-	-
Horiz. %	124.30%	129.28%	118.33%	118.53%	109.36%	105.98%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 360,077
RPS	62.13	77.79	72.49	67.09	82.57	62.69	67.05	-1.26%
YoY %	-20.13%	7.31%	8.05%	-18.75%	31.71%	-6.50%	-	-
Horiz. %	92.66%	116.02%	108.11%	100.06%	123.15%	93.50%	100.00%	-
EPS	1.76	3.22	11.42	32.29	12.98	11.77	5.28	-16.72%
YoY %	-45.34%	-71.80%	-64.63%	148.77%	10.28%	122.92%	-	-
Horiz. %	33.33%	60.98%	216.29%	611.55%	245.83%	222.92%	100.00%	-
DPS	0.00	3.98	5.97	5.98	3.99	4.98	3.99	-
YoY %	0.00%	-33.33%	-0.17%	49.87%	-19.88%	24.81%	-	-
Horiz. %	0.00%	99.75%	149.62%	149.87%	100.00%	124.81%	100.00%	-
NAPS	6.2027	6.4519	5.9054	5.927	5.4703	5.2991	5.0058	3.63%
YoY %	-3.86%	9.25%	-0.36%	8.35%	3.23%	5.86%	-	-
Horiz. %	123.91%	128.89%	117.97%	118.40%	109.28%	105.86%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	4.16	4.90	4.79	5.00	6.20	5.74	3.88	-
P/RPS	6.66	6.26	6.57	7.42	7.48	9.12	5.77	2.41%
YoY %	6.39%	-4.72%	-11.46%	-0.80%	-17.98%	58.06%	-	-
Horiz. %	115.42%	108.49%	113.86%	128.60%	129.64%	158.06%	100.00%	-
P/EPS	235.43	151.20	41.69	15.42	47.60	48.56	73.35	21.44%
YoY %	55.71%	262.68%	170.36%	-67.61%	-1.98%	-33.80%	-	-
Horiz. %	320.97%	206.13%	56.84%	21.02%	64.89%	66.20%	100.00%	-
EY	0.42	0.66	2.40	6.48	2.10	2.06	1.36	-17.77%
YoY %	-36.36%	-72.50%	-62.96%	208.57%	1.94%	51.47%	-	-
Horiz. %	30.88%	48.53%	176.47%	476.47%	154.41%	151.47%	100.00%	-
DY	0.00	0.82	1.25	1.20	0.65	0.87	1.03	-
YoY %	0.00%	-34.40%	4.17%	84.62%	-25.29%	-15.53%	-	-
Horiz. %	0.00%	79.61%	121.36%	116.50%	63.11%	84.47%	100.00%	-
P/NAPS	0.67	0.76	0.81	0.84	1.13	1.08	0.77	-2.29%
YoY %	-11.84%	-6.17%	-3.57%	-25.66%	4.63%	40.26%	-	-
Horiz. %	87.01%	98.70%	105.19%	109.09%	146.75%	140.26%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	29/11/18	29/11/17	29/11/16	27/11/15	27/11/14	27/11/13	28/11/12	-
Price	4.05	4.60	4.72	5.13	5.93	7.48	3.89	-
P/RPS	6.48	5.88	6.47	7.62	7.16	11.88	5.79	1.89%
YoY %	10.20%	-9.12%	-15.09%	6.42%	-39.73%	105.18%	-	-
Horiz. %	111.92%	101.55%	111.74%	131.61%	123.66%	205.18%	100.00%	-
P/EPS	229.20	141.94	41.08	15.82	45.53	63.28	73.53	20.85%
YoY %	61.48%	245.52%	159.67%	-65.25%	-28.05%	-13.94%	-	-
Horiz. %	311.71%	193.04%	55.87%	21.52%	61.92%	86.06%	100.00%	-
EY	0.44	0.70	2.43	6.32	2.20	1.58	1.36	-17.13%
YoY %	-37.14%	-71.19%	-61.55%	187.27%	39.24%	16.18%	-	-
Horiz. %	32.35%	51.47%	178.68%	464.71%	161.76%	116.18%	100.00%	-
DY	0.00	0.87	1.27	1.17	0.67	0.67	1.03	-
YoY %	0.00%	-31.50%	8.55%	74.63%	0.00%	-34.95%	-	-
Horiz. %	0.00%	84.47%	123.30%	113.59%	65.05%	65.05%	100.00%	-
P/NAPS	0.65	0.71	0.79	0.86	1.08	1.41	0.77	-2.78%
YoY %	-8.45%	-10.13%	-8.14%	-20.37%	-23.40%	83.12%	-	-
Horiz. %	84.42%	92.21%	102.60%	111.69%	140.26%	183.12%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos